EN DE

trivago N.V (TRVG) Fair Value & Analysis

Communication Services · US · Market cap $346M

TN trivago N.V logo trivago N.V TRVG · US
Price$5.62
Fair Value$3.00
Upside-46.6%
Quality63/100
Watch trivago N.V for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/14)
Narrow moat 24/100
Evidence: High Range $2.29 – $3.33 Share as image

Fair value as of: Jul 7, 2026

From 21 valuation models · updated 34 days ago

Fair value updated Jul 7, 2026, revised from $2.97 to $3.00 (+1.0%) since Jun 24, 2026. Share price +5.2% over the past month.

A solid business, but screening 47% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($3.33). The favourable scenario is already priced in.
  • Solid but not exceptional quality (63/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$8.82 $1.62 Fair Value $3.00 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 7, 2026.

How to read this chart

60‑month range $1.62 – $8.82 · fair‑value band $2.29 – $3.33 · the $5.62 price screens above the $3.00 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 7, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

trivago N.V (TRVG) currently trades at $5.62, while our model-based Fair Value estimate is $3.00, implying the stock looks roughly 46.6% overvalued today. The Quality Score stands at 63/100 (solid quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, trivago N.V generated revenue of $568M at a net margin of 2.1%. Revenue grew 15.1% year over year. It earns a return on equity of 5.9%. The balance sheet holds a net cash position of $94.6M. Fundamentals as of Jul 7, 2026

Our scenario range runs from $2.29 (bear case) to $3.33 (bull case); at $5.62, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 117% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 2% fair-value upside, at -47%, TRVG screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $2.22 $2.31 $2.48 80
Residual Income $2.16 $2.15 $1.93 76
ROIC Compounder $1.98 $2.01 $2.02 72
All 21 models by family
DCF Models
FCF DCF $2.21 $2.31 $2.49 38
Owner Earnings $3.31 $3.70 $4.43 31
5Y Revenue Exit $2.09 $2.18 $2.30 39
5Y EBITDA Exit $2.45 $2.78 $3.23 41
5Y P/E Exit $3.26 $4.15 $5.25 38
10Y Revenue Exit $2.14 $2.21 $2.28 36
10Y EBITDA Exit $2.34 $2.57 $2.83 37
10Y P/E Exit $2.79 $3.39 $4.00 35
Earnings-Based
Graham-Dodd $1.07 $1.69 $2.03 54
EPV $1.98 $2.01 $2.02 59
Multiples
P/E Multiple $2.59 $3.45 $4.31 63
P/S Multiple $2.00 $2.67 $3.33 58
P/B Multiple $2.00 $2.67 $3.33 55
EV/EBIT $2.09 $2.17 $2.26 53
EV/EBITDA $2.77 $3.08 $3.40 54
EV/Revenue $2.03 $2.11 $2.19 43
Asset-Based
NCAV (Graham) $1.49 $2.00 $2.98 50
Growth DCF
Growth DCF $2.22 $2.31 $2.48 80
Economic Profit
Residual Income $2.16 $2.15 $1.93 76
ROIC Compounder $1.98 $2.01 $2.02 72
Growth Earnings
Growth-Adj P/E $1.82 $2.61 $3.39 68

Widest divergence: Multiples ($2.67) versus Earnings-Based ($1.69). Highest evidence: Growth DCF (80).

Notify me when TRVG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $568M
Revenue growth (YoY) +15.1%
Net margin 2.1%
Return on equity 5.9%
Free cash flow $3.2M FY2025
P/E ratio 28.8
More key figures
Operating margin -7.0%
EPS (TTM) $0.1700
EPS growth (YoY) +305%
Net cash $94.6M FY2025

Figures from reported company fundamentals · as of Jul 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 63/100

Of which business quality 61 · Market factors (momentum, volatility) 78

Profitability 57
Margins and returns on capital today
Quality Growth 75
Are margins and returns improving?
Cashflow 15
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 46
Calm price path (market factor)
Momentum 92
Price trend over the last 3–12 months (market factor)
52W Momentum 90
Distance to the 52-week high (market factor)
Net Issuance 69
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

trivago N.V., together with its subsidiaries, operates a hotel and accommodation search platform in the United States, Germany, the United Kingdom, Canada, Japan, and internationally. The company offers online metasearch for hotels and accommodation through online travel agencies, hotel chains, and independent hotels.

Full company description

trivago N.V., together with its subsidiaries, operates a hotel and accommodation search platform in the United States, Germany, the United Kingdom, Canada, Japan, and internationally. The company offers online metasearch for hotels and accommodation through online travel agencies, hotel chains, and independent hotels. It also provides travel search for different types of accommodations, such as hotels, vacation rentals, and apartments; and enable advertiser access through website and apps. In addition, it offers access to its search platform through various localized websites and apps in different languages on operating devices. The company was incorporated in 2005 and is headquartered in Düsseldorf, Germany. trivago N.V. operates as a subsidiary of Expedia Group, Inc.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

trivago N.V reported revenue of $549M in FY2025 versus $361M in FY2021, a compound +11.0%/yr. Reported net income was $11.2M in FY2025, compounding +1.2%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$549M
Latest YoY
+19.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+0.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.1%
Avg. growth/yr (11Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+5.4%
Revenue +11.0%/yr
FY21 $361M
FY22 $535M
FY23 $485M
FY24 $461M
FY25 $549M
Net income +1.2%/yr
FY21 $10.7M
FY22 −$127M
FY23 −$164M
FY24 −$23.7M
FY25 $11.2M

TRVG screens 47% overvalued. Compare with Alphabet Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "trivago N.V Fair Value". https://www.fairvalue-calculator.com/stock/TRVG

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Internet Content & Information · 151 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 63 · Above median
Fair Value upside −47% · Below median
Return on equity (TTM) 6% · Above median
Return on assets 0% · Below median
Net margin (TTM) 2% · Above median
Operating margin (TTM) -7% · Below median
Revenue growth 15% · Above median

Valuation Multiples vs Internet Content & Information median · lower = cheaper

P/E (TTM) 28.8× · Pricier than median
P/B 1.62× · Pricier than median
P/S (TTM) 0.61× · Cheaper than median
P/FCF 107.6× · Pricier than 75% of peers
EV/EBITDA 63.9× · Pricier than 75% of peers
PEG 5.98× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 76 · sector 31
PAST 23 · sector 10
HEALTH 100 · sector 99
DIVIDEND 0 · sector 43

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Internet Content & Information stocks, each showing price versus our Fair Value estimate (as of Jul 7, 2026).

Stock Price Fair Value vs Fair Value
Alphabet Inc GOOGL $354.46 $145.14 -59%
Meta Platforms, Inc META $669.21 $534.91 -20%
Tencent Holdings 0700 HK$460.20 HK$467.50 +2%
Spotify Technology S.A SPOT $485.38 $209.56 -57%
Baidu, Inc BIDU $113.30 $451.51 +299%
Reddit, Inc RDDT $195.34 $39.59 -80%
Kuaishou Technology, an investment holding company, 1024 HK$44.70 HK$101.03 +126%
NAVER Corporation 035420 191,300 KRW 231,585 KRW +21%
Tencent Music Entertainment Group 1698 HK$34.74 HK$65.78 +89%
REA Group REA A$149.14 A$88.53 -41%

Compare trivago N.V with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is trivago N.V (TRVG) overvalued or undervalued?
As of Jul 7, 2026, our model estimates a fair value of $3.00 versus a price of $5.62, about −47% (overvalued).
What is the fair value of TRVG?
Our model-based fair value for trivago N.V is $3.00 (as of Jul 7, 2026), built from audited fundamentals. The current price is $5.62.
What is the quality score of TRVG?
trivago N.V has a Quality Score of 63/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of trivago N.V (TRVG)?
trivago N.V reported trailing-twelve-month revenue of about $568M (latest available figure, as of Jul 7, 2026).
What is the net profit margin of TRVG?
The net profit margin of trivago N.V is about 2.1%, meaning it keeps roughly 2.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track trivago N.V and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.